Balance sheet
Code20242025
Assets
Total assets20/58€17.42M€17.30M▼
Fixed assets21/28€12.21M€13.03M▲
Intangible fixed assets21€1.23M€1.07M▼
Tangible fixed assets22/27€10.96M€11.95M▲
Land and buildings22€6.50M€7.09M▲
Plant, machinery and equipment23€393k€704k▲
Furniture and vehicles24€348k€291k▼
Leasing and similar rights25€3.72M€3.86M▲
Financial fixed assets28€16k€20k▲
Other financial fixed assets284/8-€20k
Amounts receivable and cash guarantees285/8-€20k
Current assets29/58€5.21M€4.27M▼
Amounts receivable after more than one year29€738k€738k=
Other amounts receivable291€738k€738k=
Stocks and contracts in progress3€167k€125k▼
Stocks30/36€167k€125k▼
Goods purchased for resale34-€125k
Amounts receivable within one year40/41€2.98M€2.56M▼
Trade receivables40€2.82M€2.42M▼
Other amounts receivable41€160k€133k▼
Cash at bank and in hand54/58€1.27M€817k▼
Deferred charges and accrued income490/1€50k€33k▼
Equity and liabilities
Total equity and liabilities10/49€17.42M€17.30M▼
Equity10/15€2.42M€3.45M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€238k€238k=
Non-distributable reserves130/1€50k€50k=
Legal reserve130€50k€50k=
Tax-exempt reserves132€13k€13k=
Distributable reserves133€174k€174k=
Profit (loss) carried forward14€958k€2.02M▲
Investment grants15€1.17M€1.13M▼
Amounts payable17/49€14.99M€13.85M▼
Amounts payable after more than one year17€10.95M€11.36M▲
Financial debts170/4€10.81M€11.21M▲
Subordinated loans170-€949k
Leasing and similar obligations172-€3.02M
Credit institutions173-€7.24M
Trade debts175€145k€145k=
Bills of exchange payable1751-€145k
Amounts payable within one year42/48€3.96M€2.36M▼
Current portion of amounts payable after more than one year42€1.05M€1.13M▲
Trade debts44€2.74M€1.05M▼
Suppliers440/4€2.74M€1.05M▼
Taxes, remuneration and social security45€179k€173k▼
Taxes450/3€7k€7k▲
Remuneration and social security454/9€172k€166k▼
Accrued charges and deferred income492/3€78k€137k▲
Income statement
Code20242025
Operating income70/76A-€15.51M
Turnover70-€15.45M
Other operating income74-€59k
Non-recurring operating income76A€98k-
Operating charges60/66A-€14.10M
Goods for resale, raw materials and consumables60-€7.64M
Purchases600/8-€7.60M
Change in stocks: decrease (increase)609-€42k
Services and other goods61-€3.21M
Remuneration, social security and pensions62€1.34M€1.70M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.19M€1.38M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-3k€83k▲
Other operating charges640/8€72k€87k▲
Gross operating margin9900€1.88M-
Operating profit (loss)9901€-715k€1.41M▲
Financial income75/76B€157k€42k▼
Recurring financial income75€133k€42k▼
Other financial income752/9-€42k
Non-recurring financial income76B€24k€0▼
Financial charges65/66B€351k€388k▲
Recurring financial charges65€351k€388k▲
Debt charges650-€385k
Other financial charges652/9-€3k
Profit (loss) for the period before taxes9903€-909k€1.06M▲
Income taxes67/77€0-
Profit (loss) for the period9904€-909k€1.06M▲
Profit (loss) for the period to be appropriated9905€-909k€1.06M▲
Appropriation of the result
Profit (loss) to be appropriated9906€958k€2.02M▲
Profit (loss) brought forward from the previous period14P€1.87M€958k▼
Social balance
Average headcount (FTE)908729.737.4▲